Flat
E4
2 beds
1 bath
Hall Gardens, London E4
London, England · E4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£664
↗ 1%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,622 | £12,938 | £13,261 | £63,509 |
| Total Expenses | £12,395 | £12,463 | £12,523 | £12,596 | £12,671 | £62,650 |
| Profit Before Tax | £-143 | £-28 | £99 | £341 | £590 | £860 |
| Profit After Tax | £-143 | £-28 | £80 | £277 | £478 | £664 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £-140 | £5,672 | £10,255 | £13,816 | £9,910 | £39,513 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change